Valuation Emperor Watch & Jewellery Limited

Equities

Delayed Hong Kong S.E. Other stock markets 03:40:04 2024-09-13 am EDT			5-day change	1st Jan Change
0.1560 ^HKD	-0.64%		-2.50%	-6.02%

Aug. 21	Emperor Watch & Jewellery Limited Reports Earnings Results for the Half Year Ended June 30, 2024	CI
Aug. 21	Emperor Watch & Jewellery Limited Declares Interim Dividend for Six Months Ended June 30, 2024, Payable on 20 September 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	1,559	1,064	772.9	1,390	1,220	1,125
Change	-	-31.74%	-27.39%	79.82%	-12.2%	-7.78%
Enterprise Value (EV) ¹	2,089	2,235	1,427	1,250	856	810.4
Change	-	7%	-36.13%	-12.4%	-31.54%	-5.33%
P/E ratio	5.94x	11.8x	22.7x	6.79x	5.49x	3.76x
PBR	0.35x	0.24x	0.17x	0.29x	0.25x	0.22x
PEG	-	-0.2x	-0.4x	0x	0.64x	0.1x
Capitalization / Revenue	0.33x	0.26x	0.29x	0.35x	0.33x	0.23x
EV / Revenue	0.44x	0.54x	0.54x	0.32x	0.23x	0.17x
EV / EBITDA	6.02x	6.69x	6.63x	3.09x	2.03x	1.56x
EV / EBIT	6.68x	11.3x	19.4x	4.54x	2.9x	2.14x
EV / FCF	-7.85x	7.4x	3.01x	1.43x	1.53x	3.27x
FCF Yield	-12.7%	13.5%	33.2%	69.7%	65.2%	30.6%
Dividend per Share ²	0.0125	0.0035	0.0015	0.009	0.01	0.0132
Rate of return	5.43%	2.23%	1.32%	4.39%	5.56%	7.95%
EPS ²	0.0387	0.0133	0.005014	0.0302	0.0328	0.0441
Distribution rate	32.3%	26.4%	29.9%	29.8%	30.5%	29.9%
Net sales ¹	4,722	4,110	2,627	3,927	3,684	4,823
EBITDA ¹	346.7	333.8	215.2	404.2	422.7	520.2
EBIT ¹	312.9	197.1	73.57	275.4	295.6	379.5
Net income ¹	264.3	90.03	33.99	204.7	222.1	299.2
Net Debt ¹	529.2	1,170	654.4	-139.4	-364.3	-315
Reference price ²	0.2300	0.1570	0.1140	0.2050	0.1800	0.1660
Nbr of stocks (in thousands)	6,779,458	6,779,458	6,779,458	6,779,458	6,779,458	6,779,458
Announcement Date	4/9/19	4/22/20	4/21/21	4/21/22	4/24/23	4/16/24

¹HKD in Million²HKD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
KALYAN JEWELLERS INDIA LIMITED	83.52x	2.91x	43.63x	+0.27%	8.47B
SIGNET JEWELERS LIMITED	9.37x	0.47x	4.17x	+1.34%	3.88B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD.	9.38x	-	-	+28.37%	2.72B
LOVISA HOLDINGS LIMITED	33.24x	4.75x	14.25x	+2.64%	2.33B
WATCHES OF SWITZERLAND GROUP PLC	9.47x	0.79x	6.68x	-.--%	1.17B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED	4.98x	0.32x	2.1x	+9.29%	1.05B
ETHOS LIMITED	75.29x	6.27x	39.58x	-	961M
Average	32.18x	2.58x	18.40x	+6.98%	2.94B
Weighted average by Cap.	45.45x	2.51x	26.15x	+5.12%